| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 361.2 | 417.4 | 521.5 | 553.9 | 631.7 | 395.5 | - | - |
| Cost of Revenue | 359.4 | 407.3 | 498.0 | 517.3 | 604.1 | 366.0 | - | - |
| Gross Profit | 1.8 | 10.1 | 23.5 | 36.6 | 27.6 | 29.5 | - | - |
| Operating Expenses | ||||||||
| Research & Development | 1.0 | 1.5 | 1.7 | 1.8 | 3.2 | 2.0 | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (25.5) | (1.4) | (1.1) | 5.2 | (21.9) | (3.2) | - | - |
| Non-Operating | ||||||||
| Interest Income | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Interest Expense | 0.6 | 0.6 | 0.7 | 0.8 | 1.1 | 1.2 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (4.5) | (2.5) | (0.1) | 3.0 | 1.9 | 3.9 | - | - |
| Net Income From Continuing Ops | (21.5) | 0.2 | 0.8 | (2.4) | (30.0) | |||
| Per Share | ||||||||
| EPS Basic | (0.02) | 0.00 | 0.01 | (0.03) | (0.56) | 0.01 | - | - |
| EPS Diluted | (0.02) | 0.00 | 0.01 | (0.03) | (0.56) | 0.01 | ||
| Supplementary Data | ||||||||
| EBITDA | (25.3) | (0.8) | (0.3) | 6.3 | (21.1) | (2.2) | - | - |
| EBIT | (25.5) | (1.4) | (1.1) | 5.2 | (21.9) | (3.2) | ||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 26.9 | 20.4 | 26.0 | 31.0 | 37.8 | 31.2 | - | - |
| Depreciation & Amortization | 0.2 | 0.6 | 0.7 | 1.1 | 0.8 | 1.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 27.2 | 11.5 | 24.6 | 31.5 | 49.5 | 32.7 | - | - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | 0.0 | - | - |
| Other Non-Operating Income | (0.0) | (0.4) | 2.4 | (3.8) | (5.3) | - | - | - |
| Pre-Tax Income | (26.1) | (2.3) | 0.7 | 0.7 | (28.1) | 3.0 | - | - |
| (0.9) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (21.5) | 0.2 | 0.8 | (2.4) | (30.0) | (0.9) | - | - |
| Net Income Attributable To Parent | (21.4) | 0.4 | 0.5 | (1.9) | (24.8) | 0.5 | - | - |
| Less: Minority Interest | (0.2) | (0.2) | 0.4 | (0.5) | (5.2) | (1.4) | - | - |
| Less: Preferred Dividends | - | - | - | - | 0.0 | 0.2 | - | - |
| Net Income To Common Shareholders | (21.4) | 0.4 | 0.5 | (1.9) | (24.8) | 0.4 | - | - |
| - |
| - |
| Shares Basic | 1,394.5 | 416.0 | 55.5 | 56.0 | 43.9 | 28.3 | 15.0 | 15.0 |
| Shares Diluted | 1,394.5 | 416.0 | 55.5 | 56.0 | 43.9 | 48.5 | 15.0 | 15.0 |
| - |
| - |